| Monthly Principal & Interest | $999.03 |
| Monthly Extra Payment | $0.00 |
| Estimated monthly payment | $999.03 |
| Down payment | $52,000.00 | |
| Extra payments | $0.00 | |
| Total principal paid | $208,000.00 | |
| Total interest paid | $151,650.40 |
| Total of all payments | $411,650.40 |
| Payment Date | Payment | Principal | Interest | Total Interest | Balance |
